What is Silvercrest Asset Management Group Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Silvercrest Asset Management Group Inc.'s reported free cash flow gives $31.05 per share. The share price was $11.05 on November 10, 2026, 64% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.0% | 10.0% | $20.45 | +85% |
| Base | 3.0% | 9.0% | $31.05 | +181% |
| Bull | 8.0% | 8.0% | $50.83 | +360% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $38.53 | $40.79 | $43.56 | $47.02 | $51.46 |
| 8.0% | $32.96 | $34.43 | $36.16 | $38.25 | $40.79 |
| 9.0% | $28.89 | $29.89 | $31.05 | $32.40 | $34.00 |
| 10.0% | $25.77 | $26.49 | $27.30 | $28.22 | $29.29 |
| 11.0% | $23.32 | $23.85 | $24.43 | $25.09 | $25.83 |
Where the presets come from
Base: years 1 to 5 grow at Silvercrest Asset Management Group Inc.'s revenue growth rate over the last 5 fiscal years (3.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions